[FAST] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
14-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -2.07%
YoY--%
View:
Show?
Cumulative Result
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 16,700 16,272 14,313 8,595 0 -
PBT -845 3,408 3,322 5,149 0 -
Tax 324 -184 -811 -1,736 0 -
NP -521 3,224 2,511 3,413 0 -
-
NP to SH -448 3,224 2,511 3,413 0 -
-
Tax Rate - 5.40% 24.41% 33.72% - -
Total Cost 17,221 13,048 11,802 5,182 0 -
-
Net Worth 36,921 34,162 30,208 11,768 0 -
Dividend
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 36,921 34,162 30,208 11,768 0 -
NOSH 154,482 147,889 152,181 65,383 0 -
Ratio Analysis
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -3.12% 19.81% 17.54% 39.71% 0.00% -
ROE -1.21% 9.44% 8.31% 29.00% 0.00% -
Per Share
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 10.81 11.00 9.41 13.15 0.00 -
EPS -0.29 2.18 1.65 5.22 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.231 0.1985 0.18 0.00 -
Adjusted Per Share Value based on latest NOSH - 127,555
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.89 3.79 3.33 2.00 0.00 -
EPS -0.10 0.75 0.58 0.79 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0859 0.0795 0.0703 0.0274 0.00 -
Price Multiplier on Financial Quarter End Date
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 04/07/08 29/06/07 30/06/06 30/06/05 - -
Price 0.17 0.44 0.49 0.37 0.00 -
P/RPS 1.57 4.00 5.21 2.81 0.00 -
P/EPS -58.62 20.18 29.70 7.09 0.00 -
EY -1.71 4.95 3.37 14.11 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.90 2.47 2.06 0.00 -
Price Multiplier on Announcement Date
04/07/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/08/08 28/08/07 18/08/06 14/09/05 - -
Price 0.10 0.40 0.51 0.38 0.00 -
P/RPS 0.93 3.64 5.42 2.89 0.00 -
P/EPS -34.48 18.35 30.91 7.28 0.00 -
EY -2.90 5.45 3.24 13.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.73 2.57 2.11 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment